|
PARKS (101 -450)
<br />Description
<br />CITY OF LINO LAKES
<br />Object Actual Actual Budget Adopted Increase/
<br />Code 2005 2006 2007 2008 Decrease
<br />PERSONAL SERVICES
<br />SALARIES 4101 -000 291,056 316,810 329,239 341,081 3.60%
<br />OVERTIME 4102 -000 2,768 2,915 3,000 3,000 0.00%
<br />- TEMPORARIES 4106 -000 34,027 32,817 34,800 34,800 0.00%
<br />WELLNESS PROGRAM 4108 -000 540 510 360 500 38.89%
<br />PERA 4121 -000 16,000 19,151 20,754 22,365 7.76%
<br />SOCIAL SECURITY 4122 -000 25,190 27,098 28,078 28,984 3.23%
<br />HEALTH INSURANCE 4131 -000 27,589 29,053 43,200 50,400 16.67%
<br />LIFE & DISABILITY INSURANCE 4133 -000 1,133 1,215 1,259 1,331 5.72%
<br />DENTAL INSURANCE 4134 -000 1,623 1,683 2,376 2,376 0.00%
<br />REEMPLOYMENT INSURANCE 4141 -000 0 0 0 0 * **
<br />WORKER'S COMPENSATION 4151 -000 5,241 6,749 7,435 8,573 15.31%
<br />405,167 438,001 470,501 493,410 4.87%
<br />SUPPLIES
<br />OFFICE SUPPLIES 4200 -000 0 44 0 0 * **
<br />MAINTENANCE SUPPLIES 4211 -000 44,987 39,844 40,000 40,000 0.00%
<br />_
<br />SMALL TOOLS 4240 -000 1,326 1,764 2,000 2,000 0.00%
<br />46,313 41,652 42,000 42,000 0.00%
<br />- OTHER SERVICES AND CHARGES
<br />PROFESSIONAL SERVICES 4300 -000 1,281 1,223 5,000 5,000 0.00%
<br />OTHER CONTRACTORS 4310 -000 0 0 0 0 * **
<br />_ TELEPHONE 4321 -000 2,715 2,951 4,000 4,000 0.00%
<br />POSTAGE 4322 -000 32 89 0 0 * **
<br />TRAVEL & TUITION 4330 -000 1,429 1,710 3,000 3,000 0.00%
<br />STIPEND - PARK COMM 4331 -000 2,225 2,250 4,500 4,500
<br />- PRINTING & PUBLISHING 4340 -000 612 417 0 0 * **
<br />NEWSLETTER 4343 -000 0 0 0 0 * **
<br />INSURANCE 4360 -000 0 0 0 0 * **
<br />_ AUTO INSURANCE 4363 -000 0 0 0 0 * **
<br />UNIFORMS 4370 -000 1,385 1,771 1,710 1,800 5.26%
<br />ELECTRICITY 4381 -000 2,311 1,937 2,500 2,500 0.00%
<br />UTILITIES (WATER /SEWER) 4382 -000 8,186 23,077 10,000 18,000 80.00%
<br />- HEAT 4383 -000 5,178 4,965 5,000 5,000 0.00%
<br />SANITATION 4384 -000 785 566 900 900 0.00%
<br />RENTED EQUIPMENT 4415 -000 0 286 500 500 * **
<br />SAFETY EDUCATION 4450 -000 0 0 0 0 * **
<br />SUBSCRIPTIONS & DUES 4452 -000 430 180 450 450 0.00%
<br />26,569 41,422 37,560 45,650 21.54%
<br />Inms
<br />IMMM
<br />CONTRACTUAL SERVICES
<br />CONTRACTED SERVICES 4410 -000
<br />11,306 12,276 25,000 25,000
<br />11,306 12,276 25,000 25,000
<br />CAPITAL OUTLAY
<br />PARK IMPROVEMENTS 5000 -000 0 0 3,850 0
<br />TOTAL PARKS
<br />0.00%
<br />0.00%
<br />* **
<br />0 0 3,850 0
<br />489,355 533,351 578,911
<br />* **
<br />606,060 4.69%
<br />D -91
<br />
|